Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Net income | 12.4 | 134.9 | 208.1 | 173.5 | 8.5 | 6.7 | -105.2 | -953.5 |
| Depreciation and amortization [+] | 133.9 | 169.8 | 56.7 | 61.3 | 68.9 | 78.6 | 79.5 | 79.8 |
| Depreciation | 68.0 | 67.1 | 55.6 | 60.6 | 68.3 | 73.7 | 77.4 | 76.4 |
| Amortization of intangible assets | 65.9 | 102.7 | 1.1 | 0.7 | 0.7 | 4.9 | 2.2 | 3.3 |
| Asset impairment charges | | | | | | | 151.3 | 1,170.0 |
| Stock-based compensation | 159.4 | 147.6 | 12.3 | 7.0 | 6.0 | 3.9 | 9.2 | 19.1 |
| Tax benefit from stock-based compensation | | | | | | | | -0.1 |
| Deferred taxes | -41.2 | 48.3 | -6.6 | 55.3 | 6.8 | -86.1 | -33.0 | -144.8 |
| Change in working capital [+] | -12.6 | -84.7 | 35.9 | -50.6 | 62.4 | -61.9 | 97.4 | -56.1 |
| Accounts receivable | -10.1 | -25.5 | -20.7 | -28.9 | -14.4 | -15.7 | -15.9 | -19.1 |
| Other current assets | 17.4 | -12.8 | -4.0 | 3.2 | 13.1 | -9.6 | 104.4 | 31.6 |
| Accounts payable | 19.8 | -66.4 | 17.9 | 54.3 | 23.5 | -17.9 | 11.9 | -45.5 |
| Accrued expenses | -39.6 | 20.0 | 42.6 | -79.2 | 40.2 | -18.7 | -2.9 | -23.1 |
| Other operating activities | 216.6 | -23.6 | -69.9 | -31.1 | 74.9 | 169.4 | 154.8 | 116.7 |
| Cash from operations | 468.5 | 392.3 | 236.5 | 215.4 | 227.5 | 110.5 | 354.1 | 231.0 |
| |
| Capital expenditures [+] | -61.4 | -62.5 | -34.5 | -21.2 | -28.0 | -65.5 | -61.1 | -80.9 |
| Purchases of property and equipment | -61.4 | -62.5 | -34.5 | -21.2 | -28.0 | -65.5 | -61.1 | -80.9 |
| Sales of property and equipment | 0.1 | 0.0 | 14.5 | 69.7 | 25.3 | 4.6 | 5.3 | 16.0 |
| Acquisitions | -1.0 | -1,273.5 | -0.7 | -28.9 | -2.0 | -2.5 | -3.1 | -25.2 |
| Other cash from investing | | | 0.2 | 1.1 | | | | |
| Cash from investing | -62.3 | -1,336.0 | -20.6 | 20.8 | -4.7 | -63.3 | -59.0 | -90.1 |
| |
| Cash dividends paid | -79.2 | -71.5 | -63.1 | -13.7 | | -12.8 | -25.6 | -51.0 |
| Repurchase of common stock, net | -75.1 | -390.1 | -26.6 | -1.3 | | | | |
| Option exercises | 1.8 | 12.1 | 10.3 | 6.8 | 1.4 | 0.3 | | 1.5 |
| Financing costs | | -47.6 | | -8.5 | -2.1 | -5.3 | | |
| Other cash from financing | -214.7 | 1,318.9 | -26.7 | -308.3 | -141.0 | -62.7 | -234.2 | -71.9 |
| Cash from financing | -370.7 | 892.8 | -126.7 | -321.6 | -140.3 | -70.5 | -259.7 | -124.4 |
| |
| Free cash flow | 407.1 | 329.8 | 202.0 | 194.3 | 199.5 | 45.1 | 292.9 | 150.1 |
| Per share (diluted) | $6.90 | $4.93 | $3.62 | $3.47 | $3.66 | $0.84 | $5.51 | $2.83 |
| |
| Cash paid for interest | 71.2 | 51.1 | 14.2 | 32.1 | 37.5 | 41.3 | 44.5 | 49.4 |
|